$1,300
2120 El Paseo St Apt 2312, Houston, TX, 77054
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dryer, Full Size, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony, Courtyard
Lot Size6.23 acres
Building Information
Year Built1982
Stories1
Land Information
APN1150040230012
SubdivisionOne Montreal Condo Ph C
Land UseResidential
Legal DescriptionTH 2312 BLDG X .00399 INT COMMON LAND & ELE ONE MONTREAL CONDO PH C
Census Tract314005
Assessed Land Value$22,742
Assessed Improvement Value$96,954
Assessment Year2025
About this property
2-TONE PAINT, CERAMIC TILE IN KITCHEN/UTILITY/FOYER/VANITY/BATH WITH A SPACIOUS LIVING AREA AND CORNER FIREPLACE & SLIDING DOOR TO THE BALCONY W/STORAGE CLOSET. FULL-SIZE WASHER/DRYER AND REFRIGERATOR, WATER PROVIDED. CLUBHOUSE, TENNIS/PICKLE BALL COURTS AND 2 POOLS ON PROPERTY. JUST A SHORT WALK TO THE UT SHUTTLE AND METRO BUS #60 TO BAYLOR & THE TMC AREA.
Investor Tools
$15,258Estimated Mortgage Balance
$104,438Estimated Equity
87% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$718 /month
Positive
Cash Flow Estimate:
$239 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,038
$119,696
2025
$22,742
$96,954
$119,696
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,038
$119,696
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Home Mtg
N/A
$50,000
N/A
First
Aug 27, 2002
Sep 2017
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$15,258
$104,438
87%
13%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
N/A
+$1,670/mo
16.7%
